[SKPRES] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
05-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 6.73%
YoY- 59.56%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 408,060 422,487 461,931 493,887 482,508 419,096 368,991 6.94%
PBT 50,835 54,434 60,848 62,804 59,173 50,420 42,940 11.92%
Tax -12,912 -13,828 -15,340 -15,195 -14,566 -12,183 -8,852 28.64%
NP 37,923 40,606 45,508 47,609 44,607 38,237 34,088 7.37%
-
NP to SH 37,923 40,606 45,508 47,609 44,607 38,237 34,088 7.37%
-
Tax Rate 25.40% 25.40% 25.21% 24.19% 24.62% 24.16% 20.61% -
Total Cost 370,137 381,881 416,423 446,278 437,901 380,859 334,903 6.90%
-
Net Worth 205,985 198,789 189,680 207,259 189,448 179,250 179,636 9.56%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 11,714 11,714 11,714 20,696 8,981 8,981 14,982 -15.14%
Div Payout % 30.89% 28.85% 25.74% 43.47% 20.14% 23.49% 43.95% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 205,985 198,789 189,680 207,259 189,448 179,250 179,636 9.56%
NOSH 895,588 903,589 903,240 901,127 902,137 597,500 598,787 30.81%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.29% 9.61% 9.85% 9.64% 9.24% 9.12% 9.24% -
ROE 18.41% 20.43% 23.99% 22.97% 23.55% 21.33% 18.98% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 45.56 46.76 51.14 54.81 53.48 70.14 61.62 -18.24%
EPS 4.23 4.49 5.04 5.28 4.94 6.40 5.69 -17.95%
DPS 1.30 1.30 1.30 2.30 1.00 1.50 2.50 -35.36%
NAPS 0.23 0.22 0.21 0.23 0.21 0.30 0.30 -16.24%
Adjusted Per Share Value based on latest NOSH - 901,127
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 26.11 27.04 29.56 31.60 30.88 26.82 23.61 6.94%
EPS 2.43 2.60 2.91 3.05 2.85 2.45 2.18 7.51%
DPS 0.75 0.75 0.75 1.32 0.57 0.57 0.96 -15.18%
NAPS 0.1318 0.1272 0.1214 0.1326 0.1212 0.1147 0.1149 9.58%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.31 0.315 0.35 0.35 0.35 0.33 0.18 -
P/RPS 0.68 0.67 0.68 0.64 0.65 0.47 0.29 76.59%
P/EPS 7.32 7.01 6.95 6.62 7.08 5.16 3.16 75.16%
EY 13.66 14.27 14.40 15.10 14.13 19.39 31.63 -42.89%
DY 4.19 4.13 3.71 6.56 2.84 4.55 13.89 -55.05%
P/NAPS 1.35 1.43 1.67 1.52 1.67 1.10 0.60 71.79%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 26/02/13 05/11/12 27/08/12 30/05/12 29/02/12 -
Price 0.34 0.345 0.35 0.38 0.37 0.35 0.33 -
P/RPS 0.75 0.74 0.68 0.69 0.69 0.50 0.54 24.50%
P/EPS 8.03 7.68 6.95 7.19 7.48 5.47 5.80 24.24%
EY 12.45 13.03 14.40 13.90 13.36 18.28 17.25 -19.55%
DY 3.82 3.77 3.71 6.04 2.69 4.29 7.58 -36.69%
P/NAPS 1.48 1.57 1.67 1.65 1.76 1.17 1.10 21.89%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment